[XOX] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[XOX] XOX BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 141.43%
YoY- 140.53%
Quarter Report
Latest QR
Upcoming QR
XOX's Result
XOX's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 45,344 41,785 47,137 51,606 51,076 50,427 37,514 13.45%
PBT 803 762 2,300 1,070 -1,769 -11,022 1,243 -25.24%
Tax -46 -240 -116 -7 -5 195 -244 -67.08%
NP 757 522 2,184 1,063 -1,774 -10,827 999 -16.86%
-
NP to SH 843 324 2,599 546 -1,318 -10,652 1,016 -11.69%
-
Tax Rate 5.73% 31.50% 5.04% 0.65% - - 19.63% -
Total Cost 44,587 41,263 44,953 50,543 52,850 61,254 36,515 14.22%
-
Net Worth 108,746 83,073 79,178 8,384,132 78,736 58,960 52,033 63.39%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 108,746 83,073 79,178 8,384,132 78,736 58,960 52,033 63.39%
NOSH 842,999 647,999 604,418 606,666 573,043 416,093 362,857 75.32%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.67% 1.25% 4.63% 2.06% -3.47% -21.47% 2.66% -
ROE 0.78% 0.39% 3.28% 0.01% -1.67% -18.07% 1.95% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.38 6.45 7.80 8.51 8.91 12.12 10.34 -35.28%
EPS 0.10 0.05 0.43 0.09 -0.23 -2.56 0.28 -49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.129 0.1282 0.131 13.82 0.1374 0.1417 0.1434 -6.80%
Adjusted Per Share Value based on latest NOSH - 606,666
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.21 24.15 27.24 29.82 29.52 29.14 21.68 13.47%
EPS 0.49 0.19 1.50 0.32 -0.76 -6.16 0.59 -11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6285 0.4801 0.4576 48.4549 0.455 0.3408 0.3007 63.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.105 0.105 0.10 0.10 0.135 0.14 0.13 -
P/RPS 1.95 1.63 1.28 1.18 1.51 1.16 1.26 33.76%
P/EPS 105.00 210.00 23.26 111.11 -58.70 -5.47 46.43 72.20%
EY 0.95 0.48 4.30 0.90 -1.70 -18.29 2.15 -41.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.76 0.01 0.98 0.99 0.91 -7.46%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 27/11/17 29/05/17 20/02/17 28/11/16 30/08/16 30/05/16 -
Price 0.105 0.105 0.12 0.105 0.105 0.145 0.155 -
P/RPS 1.95 1.63 1.54 1.23 1.18 1.20 1.50 19.09%
P/EPS 105.00 210.00 27.91 116.67 -45.65 -5.66 55.36 53.16%
EY 0.95 0.48 3.58 0.86 -2.19 -17.66 1.81 -34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.92 0.01 0.76 1.02 1.08 -17.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment